US · NXST
Nexstar Media Group, Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- Irving, TX 75062
- Website
- nexstar.tv
Price · as of 2025-12-31
$202.37
Market cap 7.61B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $311.21 | +53.78% |
| Intrinsic Value(DCF) | $98.90 | -51.13% |
| Graham-Dodd Method(GD) | $1.98 | -99.02% |
| Graham Formula(GF) | $0.34 | -99.83% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $6.35 | $46.00 | $0.00 | $0.00 | $0.00 |
| 2012 | $12.51 | $108.00 | $15.41 | $26.50 | $193.62 |
| 2013 | $30.46 | $55.86 | $11.16 | $0.00 | $0.00 |
| 2014 | $43.03 | $127.94 | $120.87 | $0.00 | $68.42 |
| 2015 | $37.27 | $58.55 | $560.13 | $0.00 | $120.66 |
| 2016 | $54.94 | $92.35 | $817.74 | $0.00 | $89.88 |
| 2017 | $57.33 | $135.72 | $12,590.66 | $21.08 | $1,280.00 |
| 2018 | $84.14 | $98.88 | $1,766.05 | $13.19 | $181.72 |
| 2019 | $81.39 | $141.04 | $2,282.01 | $0.00 | $87.65 |
| 2020 | $132.95 | $196.60 | $1,140.16 | $46.23 | $979.75 |
| 2021 | $154.48 | $237.00 | $454.69 | $52.19 | $221.53 |
| 2022 | $147.57 | $278.76 | $279.67 | $63.66 | $488.60 |
| 2023 | $150.94 | $279.92 | $0.00 | $0.00 | $29.05 |
| 2024 | $171.40 | $352.94 | $16.80 | $0.00 | $386.87 |
| 2025 | $247.24 | $311.21 | $0.00 | $1.98 | $0.34 |
AI valuation
Our deep-learning model estimates Nexstar Media Group, Inc.'s (NXST) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $311.21
- Current price
- $202.37
- AI upside
- +53.78%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$98.90
-51.13% upside
Graham-Dodd
$1.98
-99.02% upside
Graham Formula
$0.34
-99.83% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NXST | Nexstar Media Group, Inc. | $202.37 | 7.61B | +54% | -51% | -99% | -100% | 20.73 | 3.64 | 1.52 | 14.08 | — | 4.75 | 38.98% | 17.15% | 2.20% | 16.76% | 5.35% | 3.22% | 3.32 | 2.24 | 2.07 | 1.91 | 6.58 | -8599.00% | -847.00% | -3276.00% | 9.90% | 1.25 | 8.46% | 2.25% | 46.70% | 5.06% | 16.59 | 18.95 | 2.85 | 1.74 |
| AD | Array Digital Infrastruct… | $48.73 | 4.19B | +270% | -48% | — | — | 24.46 | 1.62 | 25.47 | -5936.14 | — | 4.48 | 21.61% | -30.21% | 178.52% | 4.75% | -0.79% | 2.20% | 0.67 | -1.74 | 0.72 | 0.68 | -1648.73 | -82391.00% | -9568.00% | -4674.00% | 4.18% | 1.00 | 2.80% | 47.87% | 1171.10% | 98.55% | -116.72 | 33.09 | 35.26 | 1.26 |
| CNK | Cinemark Holdings, Inc. | $28.24 | 3.32B | +103% | -60% | — | -57% | 23.32 | 8.15 | 1.06 | 12.39 | — | -2.89 | 18.55% | 10.97% | 4.44% | 28.31% | 9.19% | 2.98% | 9.34 | 2.09 | 0.71 | 0.62 | 6.32 | -4951.00% | 215.00% | -4378.00% | 5.37% | 0.47 | 5.18% | 1.18% | 27.50% | 9.51% | 19.72 | 38.03 | 2.16 | 1.36 |
| GSAT | Globalstar, Inc. | $62.27 | 7.9B | -21% | -58% | -99% | — | -408.13 | 22.09 | 28.79 | 63.32 | — | 37.21 | 34.80% | 5.37% | -7.05% | -5.39% | 3.07% | -0.95% | 1.51 | 0.36 | 2.42 | 2.27 | 0.72 | -7458.00% | 904.00% | -7602.00% | 0.98% | 3.03 | 16.06% | 0.13% | -55.10% | 0.90% | 542.35 | 103.53 | 29.12 | 1.40 |
| LLYVK | Liberty Live Group | $99.65 | 9.16B | — | — | — | — | 16.52 | -186.81 | 24.01 | 26.29 | 20.06 | -31.08 | 13.26% | -9.16% | -14.92% | -272.00% | -4.88% | 35.67% | -33.96 | -1.25 | 0.56 | 0.57 | 1.64 | 8235.00% | — | -658571.00% | 9.90% | 0.48 | 126.60% | 0.00% | 0.00% | 6.76% | -279.44 | 10.77 | 25.61 | 2.15 |
| MSGS | Madison Square Garden Spo… | $331.66 | 7.98B | -66% | -76% | — | — | -210.40 | -16.77 | 4.54 | 757.10 | — | -7.72 | 27.03% | 1.42% | -2.16% | 8.19% | 1.98% | -1.48% | -4.21 | 0.68 | 0.44 | 0.35 | 135.76 | -13811.00% | 118.00% | -297.00% | 1.86% | 0.16 | 11.78% | 0.01% | -2.80% | 0.26% | 388.47 | 65.38 | 5.54 | 1.85 |
| SIRI | Sirius XM Holdings Inc. | $21.96 | 7.39B | +171% | -44% | — | -28% | 9.21 | 0.64 | 0.87 | 8.09 | — | -3.25 | 47.04% | 17.19% | 9.41% | 7.11% | 5.28% | 2.94% | 0.84 | 3.20 | 0.30 | 0.23 | 4.57 | -14564.00% | -162.00% | 2290.00% | 16.79% | 0.52 | 5.86% | 4.92% | 45.30% | 14.86% | 11.58 | 13.68 | 1.99 | 1.26 |
| TKC | Turkcell Iletisim Hizmetl… | $6.74 | 5.87B | +59% | +2,928% | -20% | +491% | 11.17 | 1.40 | 1.58 | 4.79 | 12.74 | 2.52 | 24.69% | 21.07% | 14.11% | 12.94% | 11.40% | 6.71% | 0.56 | 3.07 | 1.25 | 1.18 | 0.58 | 8762.00% | 5560.00% | 15121.00% | 16.88% | 0.83 | 20.69% | 2.79% | 31.10% | 8.18% | 8.29 | 6.57 | 1.75 | 2.62 |
| WPP | WPP plc | $18.60 | 4.01B | +49% | -63% | — | — | -12.77 | 1.08 | 0.20 | 10.96 | — | -0.53 | 15.84% | 2.82% | -1.59% | -7.15% | 2.20% | -0.87% | 2.69 | — | 0.89 | 0.67 | 6.59 | -14082.00% | -808.00% | -4599.00% | 23.05% | 0.05 | 9.13% | 12.49% | -159.50% | 16.02% | 18.02 | 10.87 | 0.51 | 0.73 |
About Nexstar Media Group, Inc.
Nexstar Media Group, Inc., a television broadcasting and digital media company, focuses on the acquisition, development, and operation of television stations and interactive community websites and digital media services in the United States. The company offers free programming to television viewing audiences. As of December 31, 2020, it provided sales, programming, and other services through various local service agreements to 37 power television stations owned by independent third parties; and owned, operated, programmed, or provided sales and other services to 198 television stations. The company also offers video and display advertising platforms that are delivered locally or nationally through its own and various third party websites and mobile applications, as well as owns WGN America, a national general entertainment cable network. Its stations are affiliates of ABC, NBC, FOX, CBS, The CW, MyNetworkTV, and other broadcast television networks. The company was formerly known as Nexstar Broadcasting Group, Inc. and changed its name to Nexstar Media Group, Inc. in January 2017. Nexstar Media Group, Inc. was founded in 1996 and is headquartered in Irving, Texas.
- CEO
- Perry A. Sook
- Employees
- 11.77K
- Beta
- 0.81
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($98.90 ÷ $202.37) − 1 = -51.13% (DCF, example).